| Description of Property | Date Acquired | Cost or Other Basis | Prior Years' Depreciation | Computation Method | Rate / Life (# of years) |
Current Year's Depreciation Expense | Net Investment Income | Adjusted Net Income | Cost of Goods Sold Not Included |
|---|---|---|---|---|---|---|---|---|---|
| GREENHOUSE | 2020-04-01 | 118,125 | 11,359 | SL | 39.000000000000 | 3,029 | 0 | ||
| GENERATOR | 2020-11-25 | 28,823 | 18,694 | 200DB | 7.000000000000 | 2,894 | 0 | ||
| OFFICE BUILDING | 2020-04-01 | 22,875 | 2,201 | SL | 39.000000000000 | 587 | 0 | ||
| GREENHOUSE | 2022-04-15 | 199,174 | 29,876 | SL | 10.000000000000 | 19,917 | 0 | ||
| TRAILER | 2021-12-09 | 4,646 | 200DB | 7.000000000000 | 0 | 0 | |||
| COOLER | 2022-05-20 | 9,910 | 5,153 | 200DB | 5.000000000000 | 1,903 | 0 | ||
| CHICKEN COOP | 2022-07-01 | 10,929 | 1,639 | SL | 10.000000000000 | 1,093 | 0 | ||
| FARM ANNEX | 2024-12-31 | 66,609 | NC | 0 % | 0 | 0 |
| Category/ Item | Listed at Cost or FMV | Book Value | End of Year Fair Market Value |
|---|---|---|---|
| .3978% INTEREST IN COUNCIL CAPITAL IV, LP | FMV | 389,146 | 584,375 |
| 0.312237% INTEREST IN INVESTMENT IN FULCRUM IV | FMV | 801,173 | 1,051,939 |
| 0.3963% INTEREST IN ADAMS STREET 2019 GLOBAL FUND, LP | FMV | 2,011,439 | 2,770,672 |
| 1.2452% INTEREST IN WHI REAL ESTATE PARTNERS V-TE, LP | FMV | 1,135,884 | 1,253,349 |
| 1.6633% INTEREST IN PANORAMIC CONNEXPAY EQUITY II-QP, LLC | FMV | 287,289 | 335,960 |
| 1.9851% INTEREST IN WELLINGTON TRUST CO, NA CTF INT'L QUALITY GROWTH | FMV | 20,992,007 | 20,995,840 |
| 1.7486339% INTEREST IN LOGISTICS CO-INVEST 2022, LP | AT COST | 45,789 | 109,410 |
| 1.8015% INTEREST IN BIP CAPITAL VENTURE FUND IV-QP, LP | FMV | 1,002,267 | 1,569,932 |
| 1.3127% INTEREST IN WELLINGTON TRUST CO, NA CTF INT'L QUALITY GROWTH (D) | FMV | 13,881,635 | 13,884,170 |
| 7.3367% INTEREST IN WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO | FMV | 14,899,420 | 14,897,245 |
| 1.8331858% INTEREST IN PLEXUS FUND IV-B, LP | FMV | 569,971 | 812,152 |
| 2.5293% INTEREST IN JFL PARALLEL FUND V | FMV | 682,282 | 1,179,005 |
| 12.7566% INTEREST IN ANDALUSIAN PARTNERS, LP | FMV | 6,931,463 | 6,947,717 |
| 3.0574% INTEREST IN WHI REAL ESTATE PARTNERS IV-TE, LP | FMV | 668,042 | 343,935 |
| 8.6788% INTEREST IN WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO | FMV | 17,214,274 | 17,211,966 |
| AMG PANTHEON PE | FMV | 959,825 | 959,825 |
| INTEREST IN AAC INTERSTATE CENTRE EPSILON 2021 LLC | FMV | 7,865,885 | 7,865,885 |
| INTEREST IN ASP (FEEDER) LEADERS FUND 2020 LP | FMV | 384,731 | 384,731 |
| INTEREST IN KENDALL SUSTAINABLE INFRASTRUCTURE III (BLOCKER), L.P. | FMV | 1,539,926 | 1,539,926 |
| MONROE CAPITAL PRIVATE CREDIT (CAYMAN) FEEDER FUND IV, LP | FMV | 2,948,812 | 2,948,812 |
| SECURITIES HELD AT FIDELITY/NATIONAL FINANCIAL SERVICES #3104 | FMV | 33,836,304 | 33,836,304 |
| SECURITIES HELD AT FIDELITY/NATIONAL FINANCIAL SERVICES #3105 | FMV | 18,637,327 | 18,637,327 |
| SECURITIES HELD AT FIDELITY/NATIONAL FINANCIAL SERVICES #5377 | FMV | 494,640 | 494,640 |
| SECURITIES HELD AT US BANK #0879 | FMV | 21,466,458 | 21,466,458 |
| SECURITIES HELD PERSHING ADVISOR SOLUTIONS, LLC - 2018 | FMV | 464,084 | 464,084 |
| Category / Item | Cost / Other Basis | Accumulated Depreciation | Book Value | End of Year Fair Market Value |
|---|---|---|---|---|
| GREENHOUSE | 118,125 | 14,388 | 103,737 | |
| GENERATOR | 28,823 | 21,588 | 7,235 | |
| OFFICE BUILDING | 22,875 | 2,788 | 20,087 | |
| GREENHOUSE | 199,174 | 49,793 | 149,381 | |
| TRAILER | 4,646 | 4,646 | 0 | |
| COOLER | 9,910 | 7,056 | 2,854 | |
| CHICKEN COOP | 10,929 | 2,732 | 8,197 | |
| FARM ANNEX | 66,609 | 0 | 66,609 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| LEGAL FEES | 10,865 | 2,716 | 8,149 |
| Description | Revenue and Expenses per Books | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| ADAMS STREET 2019 GLOBAL FUND, LP - CHARITABLE CONTRIBUTIONS | 43 | 0 | 43 | |
| ADAMS STREET 2019 GLOBAL FUND, LP - INVESTMENT INTEREST EXPENSES | 9,823 | 9,823 | 0 | |
| ADAMS STREET 2019 GLOBAL FUND, LP - NON-DEDUCTIBLE TAX EXPENSE | 236 | 0 | 0 | |
| ADAMS STREET 2019 GLOBAL FUND, LP - OTHER DEDUCTIONS | 64,878 | 64,878 | 0 | |
| ANDALUSIAN PARTNERS, LP - PORTFOLIO DEDUCTIONS | 222,103 | 222,103 | 0 | |
| ANNUAL REPORT | 202 | 0 | 202 | |
| BIP CAPITAL VENTURE FUND IV-QP, LP - NON-DEDUCTIBLE TAX EXPENSE | 2 | 0 | 0 | |
| COMPUTER | 1,087 | 0 | 1,087 | |
| COUNCIL CAPITAL IV LP - NON-DEDUCTIBLE TAX EXPENSE | 102 | 0 | 0 | |
| COUNCIL CAPITAL IV LP - OTHER DEDUCTION | 15,356 | 15,356 | 0 | |
| FARM SUPPLIES | 12,630 | 0 | 12,630 | |
| FULCRUM GROWTH FUND IV QP, LLC - OTHER DEDUCTIONS | 9,495 | 9,495 | 0 | |
| JFL PARALLEL FUND V, LP - PORTFOLIO DEDUCTIONS | 17,988 | 17,988 | 0 | |
| LANDSCAPING | 892 | 0 | 892 | |
| MARKETING EXPENSES | 71,532 | 0 | 71,532 | |
| MEMBERSHIP DUES | 24,356 | 0 | 24,356 | |
| MISCELLANEOUS EXPENSES | 77,895 | 12,291 | 65,604 | |
| PLEXUS FUND IV-B, LP - CHARITABLE DONATION | 53 | 0 | 53 | |
| PLEXUS FUND IV-B, LP - INVESTMENT INTEREST EXPENSE | 5,136 | 5,136 | 0 | |
| PLEXUS FUND IV-B, LP - NON-DEDUCTIBLE TAX EXPENSE | 470 | 0 | 0 | |
| PLEXUS FUND IV-B, LP - OTHER DEDUCTIONS | 7,462 | 7,462 | 0 | |
| PROPERTY INSURANCE | 3,708 | 0 | 3,708 | |
| REPAIRS | 854 | 0 | 854 | |
| SUPPLIES | 30,985 | 5,544 | 25,441 | |
| TRAINING | 56,851 | 0 | 56,851 | |
| TRASH DISPOSAL | 5,436 | 0 | 5,436 | |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - DEDUCTIONS-PORTFOLIO | 8,203 | 8,203 | 0 | |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - PORTFOLIO DEDUCTIONS | 19,077 | 19,077 | 0 | |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - OTHER DEDUCTION | 4,174 | 4,174 | 0 | |
| WHI REAL ESTATE PARTNERS IV-TE, LP - INVESTMENT INTEREST EXPENSE | 1,429 | 1,429 | 0 | |
| WHI REAL ESTATE PARTNERS IV-TE, LP - PORTFOLIO DEDUCTIONS | 9,222 | 9,222 | 0 | |
| WHI REAL ESTATE PARTNERS V-TE, LP - INVESTMENT INTEREST EXPENSE | 187 | 187 | 0 | |
| WHI REAL ESTATE PARTNERS V-TE, LP - PORTFOLIO DEDUCTIONS | 21,732 | 21,732 | 0 | |
| SOFTWARE | 19,540 | 9,770 | 9,770 | |
| PANORAMIC CONNEXPAY EQUITY II-QP, LLC - OTHER DEDUCTIONS | 5,796 | 5,796 | 0 | |
| ADAMS STREET 2019 GLOBAL FUND, LP - SECTION 179 | 21 | 21 | 0 | |
| BIP CAPITAL VENTURE FUND IV-QP, LP - SECTION 179 | 5 | 5 | 0 | |
| BIP CAPITAL VENTURE FUND IV-QP, LP - OTHER DEDUCTIONS | 21,386 | 21,386 | 0 | |
| PANORAMIC CONNEXPAY EQUITY II-QP, LLC - NON-DEDUCTIBLE TAX EXPENSE | 140 | 0 | 0 | |
| BANK FEES | 166 | 0 | 166 | |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH - PORTFOLIO DEDUCTIONS | 6,312 | 6,312 | 0 | |
| LOGISTICS CO-INVEST 2022 - PORTFOLIO DEDUCTIONS | 4,909 | 4,909 | 0 | |
| COUNCIL CAPITAL IV LP - INVESTMENT INTEREST EXPENSE | 3,059 | 3,059 | 0 | |
| FULCRUM GROWTH FUND IV QP, LLC - INVESTMENT INTEREST EXPENSE | 2,007 | 2,007 | 0 | |
| PANORAMIC CONNEXPAY EQUITY II-QP, LLC - CHARITABLE DONATION | 6 | 0 | 6 | |
| AAC INTERSTATE CENTRE EPSILON 2021 LLC - OTHER DEDUCTIONS | 12,003 | 12,003 | 0 |
| Description | Revenue And Expenses Per Books | Net Investment Income | Adjusted Net Income |
|---|---|---|---|
| PLEXUS FUND IV-B, LP - OTHER INCOME | 31 | 31 | 31 |
| PLEXUS FUND IV-B, LP - DIVIDEND INCOME | 2,605 | 2,605 | 2,605 |
| PLEXUS FUND IV-B, LP - ORDINARY BUSINESS INCOME | 61,060 | 61,921 | 61,060 |
| PLEXUS FUND IV-B, LP - NET RENTAL REAL ESTATE INCOME | 53 | 53 | 53 |
| PLEXUS FUND IV-B, LP - LONG-TERM CAPITAL GAINS | 202,046 | 202,046 | 202,046 |
| WHI REAL ESTATE PARTNERS IV-TE, LP - INTEREST INCOME | 33,383 | 33,383 | 33,383 |
| WHI REAL ESTATE PARTNERS V-TE, LP - INTEREST INCOME | 64,579 | 64,579 | 64,579 |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - INTEREST INCOME | 20,346 | 20,346 | 20,346 |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - DIVIDEND INCOME | 203,311 | 203,311 | 203,311 |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - ST CAPITAL LOSSES | 88,470 | 88,470 | 88,470 |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - LT CAPITAL LOSSES | 229,392 | 229,392 | 229,392 |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - PORTFOLIO INCOME | 38,357 | 38,357 | 38,357 |
| WELLINGTON TRUST CO, NA CTF GLOBAL IMPACT PORTFOLIO - SECTION 1256 GAINS | 2,950 | 2,950 | 2,950 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - INTEREST INCOME | 10,699 | 10,699 | 10,699 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - DIVIDEND INCOME | 276,829 | 276,829 | 276,829 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - ST CAPITAL LOSSES | -86,352 | -86,352 | -86,352 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - LT CAPITAL GAINS | 1,612,447 | 1,612,447 | 1,612,447 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - PORTFOLIO LOSS | -7,292 | -7,292 | -7,292 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - SECTION 1256 GAIN | 2,926 | 2,926 | 2,926 |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - INTEREST INCOME | 19,846 | 19,846 | 19,846 |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - DIVIDEND INCOME | 622,108 | 622,108 | 622,108 |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - ST CAPITAL GAIN | 435,861 | 435,861 | 435,861 |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO - LT CAPITAL LOSS | 1,981,087 | 1,981,087 | 1,981,087 |
| WELLINGTON TRUST CO, NA CTF ENDURING ASSETS PORTFOLIO -PORTFOLIO GAIN (LOSS) | -6,483 | -6,483 | -6,483 |
| JFL PARALLEL FUND V, LP - INTEREST INCOME | 4,437 | 4,437 | 4,437 |
| ADAMS STREET 2019 GLOBAL FUND, LP - INTEREST INCOME | 8,523 | 8,523 | 8,523 |
| ADAMS STREET 2019 GLOBAL FUND, LP - DIVIDEND INCOME | 11,401 | 11,401 | 11,401 |
| ADAMS STREET 2019 GLOBAL FUND, LP - ST CAPITAL GAIN (LOSS) | -492 | -492 | -492 |
| ADAMS STREET 2019 GLOBAL FUND, LP - LONG-TERM CAPITAL GAINS | 120,226 | 120,226 | 120,226 |
| ADAMS STREET 2019 GLOBAL FUND, LP - ORDINARY BUSINESS INCOME (LOSS) | -414 | -5,768 | -414 |
| ADAMS STREET 2019 GLOBAL FUND, LP - ROYALTY INCOME | 6 | 6 | 6 |
| ADAMS STREET 2019 GLOBAL FUND, LP - OTHER INCOME | 1,502 | 1,502 | 1,502 |
| BIP CAPITAL VENTURE FUND IV-QP, LP - INTEREST INCOME | 436 | 436 | 436 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - DIVIDEND INCOME | 418,625 | 418,625 | 418,625 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - INTEREST INCOME | 16,181 | 16,181 | 16,181 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - ST CAPITAL LOSSES | -130,584 | -130,584 | -130,584 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - LT CAPITAL GAINS | 2,438,368 | 2,438,368 | 2,438,368 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - PORTFOLIO LOSS | -11,028 | -11,028 | -11,028 |
| WELLINGTON TRUST CO, NA CTF INT QUALITY GROWTH PORTFOLIO - SECTION 1256 GAIN | 4,426 | 4,426 | 4,426 |
| PANORAMIC CONNEXPAY EQUITY II-QP, LLC - INTEREST INCOME | 3,825 | 3,825 | 3,825 |
| ADAMS STREET 2019 GLOBAL FUND, LP - NET RENTAL REAL ESTATE LOSS | 2 | 2 | 2 |
| ADAMS STREET 2019 GLOBAL FUND, LP - SECTION 1231 GAIN (LOSS) | -726 | -726 | -726 |
| ADAMS STREET 2019 GLOBAL FUND, LP - TAX EXEMPT INCOME | 19 | 0 | 19 |
| AAC INTERSTATE CENTRE EPSILON 2021 LLC -RENTAL REAL ESTATE INCOME (LOSS) | 2,865 | 2,865 | 2,865 |
| COUNCIL CAPITAL IV LP - INTEREST INCOME | 409 | 409 | 409 |
| FULCRUM GROWTH FUND IV QP LLC - INTEREST INCOME | 160 | 160 | 160 |
| JFL PARALLEL FUND V, LP - PORTFOLIO INCOME | 2,969 | 2,969 | 2,969 |
| BBC INTERSTATE CENTRE CHARLIE 2022 LLC -RENTAL REAL ESTATE INCOME (LOSS) | -1,883,252 | -1,883,252 | -1,883,252 |
| PLEXUS FUND IV-B, LP - INTEREST INCOME | 226 | 226 | 226 |
| LOGISTICS CO-INVEST 2022 - INTEREST INCOME | 89 | 89 | 89 |
| LOGISTICS CO-INVEST 2022 - DIVIDEND INCOME | 14 | 14 | 14 |
| LOGISTICS CO-INVEST 2022 - ST CAPITAL LOSS | 1 | 1 | 1 |
| LOGISTICS CO-INVEST 2022 -ORDINARY BUSINESS LOSS | -34 | -34 | -34 |
| LOGISTICS CO-INVEST 2022 - PORTFOLIO INCOME | 1,899 | 1,899 | 1,899 |
| PASS-THROUGH INVESTMENT (MARK TO MARKET) UNREALIZED GAIN | -10,966,036 | 0 | -10,966,036 |
| ANDALUSIAN PARTNERS, LP - INTEREST INCOME | 5 | 5 | 5 |
| ANDALUSIAN PARTNERS, LP - DIVIDEND INCOME | 5,079 | 5,079 | 5,079 |
| ANDALUSIAN PARTNERS, LP - PORTFOLIO INCOME | 543 | 543 | 543 |
| WHI REAL ESTATE PARTNERS V-TE, LP - LT CAPITAL GAIN | 5,619 | 5,619 | 5,619 |
| FULCRUM GROWTH FUND IV QP LLC - LONG TERM CAPITAL GAIN | 134,811 | 134,811 | 134,811 |
| BIP CAPITAL VENTURE FUND IV-QP, LP - LONG-TERM CAPITAL GAINS | 323,176 | 323,176 | 323,176 |
| PANORAMIC CONNEXPAY EQUITY II-QP, LLC - SECTION 1231 GAIN (LOSS) | -4 | -4 | -4 |
| BIP CAPITAL VENTURE FUND IV-QP, LP - ORDINARY BUSINESS INCOME | 6,849 | 0 | 6,849 |
| PANORAMIC CONNEXPAY EQUITY II-QP, LLC - ORDINARY BUSINESS INCOME | 16,465 | 0 | 16,465 |
| BASKET FARM, LLC - OTHER INCOME | 7,376 | 7,376 | 7,376 |
| OTHER INCOME | 364 | 364 | 364 |
| Description | Beginning of Year - Book Value | End of Year - Book Value |
|---|---|---|
| OTHER LIABILITIES | 6,241 | 834 |
| CREDIT CARD PAYABLE | 0 | 71,153 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| CONSULTING FEES | 282,366 | 0 | 282,366 | |
| INVESTMENT MANAGEMENT FEES | 1,894,165 | 1,894,165 | 0 |
| Category | Amount | Net Investment Income | Adjusted Net Income | Disbursements for Charitable Purposes |
|---|---|---|---|---|
| PAYROLL TAX EXPENSE | 84,344 | 14,087 | 70,257 | |
| OTHER TAXES | 279,295 | 279,295 | 0 |